Apartment, 1 bedroom, 60 m²
Lyvin Bingin ResortHotel buildingUnit 4
LayoutB-West · suite, sunset view
Bedrooms1
Bathrooms1
Living Area60 m²
Price per m²$ 4,300
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 258,000
Down Payment from $ 77,400 (30%)
Rental Income Model
Purchase Price:
$258,000
ADR:
$248
Occupancy:
73%
Annual Net Income:
$29,663
ROI:
11.5%
Payback Period:
8.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,507 | $66,080 |
Operating expenses and booking commissions (37.65%) | -$2,073 | -$24,879 |
Dividend tax (6.24%) | -$344 | -$4,123 |
Management company share (11.22%) | -$618 | -$7,414 |
Net Income (Before Tax) | $2,472 | $29,663 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $258,000 | $258,000 | $281,581 | $307,318 | $335,407 | $366,063 |
| Property Value Growth | $0 | + $23,581 | + $49,318 | + $77,407 | + $108,063 |
| Cumulative Rental Income | $0 | + $29,663 | + $59,326 | + $88,989 | + $118,653 |
| Total Net Profit | $0 | $53,244 | $108,644 | $166,396 | $226,715 |
| ROI | 0.0% | 20.6% | 42.1% | 64.5% | 87.9% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $77,400 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $15,050 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $15,050 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $15,050 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $15,050 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $15,050 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $15,050 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $15,050 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $15,050 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $15,050 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $15,050 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $15,050 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $15,050 |